Property Info
- MLS OM707803
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1357
- Living Area (sqft) 1357
- Foundation Block
- Min Lease Block
Interior Features
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.2 | Gross Yield7.7% | Annual Rent$20,340.00 | Property Taxes$1,282.66 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,340.00 $1,695.00 / mo | $101,700.00 $1,695.00 / mo | $203,400.00 $1,695.00 / mo | |||
| Estimated Expenses | $1,282.66 | $6,413.30 | $12,826.60 | |||
| Net Cash Flow | $19,057.34 | $95,286.70 | $190,573.40 |